Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -21.81% first-year return on $197k initial cash invested.
-21.81%
Cash On Cash
2.19%
Cap Rate
0.34
DSCR
$3,737
Rent
-$3,588
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,737 income − $7,325 expenses = $3,588 out of pocket
Investment Breakdown
|
Purchase Price
$940k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$197k
Downpayment
20%
$188k
Closing costs
1%
$9,401
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,737
Total Expenses
$7,325
Mortgage P&I
137%
$5,119
Property Taxes
24%
$910
Home Insurance
9%
$324
HOA
0%
$0
Property Management
10%
$374
CapEx
5%
$187
Vacancy
6%
$224
Maintenance
5%
$187
Other
0%
$0